[JCBNEXT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.73%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,789 139,857 117,107 92,341 102,331 83,058 65,513 16.12%
PBT 77,027 59,804 55,156 36,625 39,918 33,665 24,895 20.69%
Tax -15,601 -14,352 -12,018 -7,379 -4,943 -3,380 -2,268 37.86%
NP 61,426 45,452 43,138 29,246 34,975 30,285 22,627 18.09%
-
NP to SH 58,332 43,344 40,981 27,687 32,809 28,878 21,708 17.89%
-
Tax Rate 20.25% 24.00% 21.79% 20.15% 12.38% 10.04% 9.11% -
Total Cost 99,363 94,405 73,969 63,095 67,356 52,773 42,886 15.01%
-
Net Worth 217,033 188,976 164,399 124,178 108,372 85,965 60,850 23.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,810 22,324 20,490 9,322 10,854 10,745 6,083 22.72%
Div Payout % 35.68% 51.51% 50.00% 33.67% 33.08% 37.21% 28.02% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 217,033 188,976 164,399 124,178 108,372 85,965 60,850 23.58%
NOSH 319,166 320,299 316,153 310,445 309,636 307,018 202,834 7.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 38.20% 32.50% 36.84% 31.67% 34.18% 36.46% 34.54% -
ROE 26.88% 22.94% 24.93% 22.30% 30.27% 33.59% 35.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.38 43.66 37.04 29.74 33.05 27.05 32.30 7.68%
EPS 18.28 13.53 12.96 8.92 10.60 9.41 10.70 9.32%
DPS 6.50 7.00 6.50 3.00 3.50 3.50 3.00 13.74%
NAPS 0.68 0.59 0.52 0.40 0.35 0.28 0.30 14.59%
Adjusted Per Share Value based on latest NOSH - 310,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 122.17 106.26 88.98 70.16 77.75 63.11 49.78 16.12%
EPS 44.32 32.93 31.14 21.04 24.93 21.94 16.49 17.89%
DPS 15.81 16.96 15.57 7.08 8.25 8.16 4.62 22.73%
NAPS 1.649 1.4358 1.2491 0.9435 0.8234 0.6532 0.4623 23.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.20 2.23 2.98 1.41 1.28 1.73 1.18 -
P/RPS 4.37 5.11 8.05 4.74 3.87 6.39 3.65 3.04%
P/EPS 12.04 16.48 22.99 15.81 12.08 18.39 11.03 1.46%
EY 8.31 6.07 4.35 6.33 8.28 5.44 9.07 -1.44%
DY 2.95 3.14 2.18 2.13 2.73 2.02 2.54 2.52%
P/NAPS 3.24 3.78 5.73 3.52 3.66 6.18 3.93 -3.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 -
Price 2.55 2.20 2.85 1.52 1.27 1.75 1.27 -
P/RPS 5.06 5.04 7.69 5.11 3.84 6.47 3.93 4.29%
P/EPS 13.95 16.26 21.99 17.04 11.99 18.61 11.87 2.72%
EY 7.17 6.15 4.55 5.87 8.34 5.37 8.43 -2.65%
DY 2.55 3.18 2.28 1.97 2.76 2.00 2.36 1.29%
P/NAPS 3.75 3.73 5.48 3.80 3.63 6.25 4.23 -1.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment